[FSBM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 24.33%
YoY- 545.03%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 37,442 109,836 105,752 75,326 63,206 38,562 59,494 -7.42%
PBT -9,774 10,334 12,862 8,510 1,432 -24,976 -2,226 27.93%
Tax -306 8 0 -66 -3,382 2,012 2,226 -
NP -10,080 10,342 12,862 8,444 -1,950 -22,964 0 -
-
NP to SH -9,904 10,478 12,916 8,678 -1,950 -22,964 -3,198 20.71%
-
Tax Rate - -0.08% 0.00% 0.78% 236.17% - - -
Total Cost 47,522 99,494 92,890 66,882 65,156 61,526 59,494 -3.67%
-
Net Worth 81,710 88,322 74,158 63,447 54,620 49,610 64,879 3.91%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 5,485 3,089 - - - - -
Div Payout % - 52.36% 23.92% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 81,710 88,322 74,158 63,447 54,620 49,610 64,879 3.91%
NOSH 54,839 54,858 51,499 51,167 51,047 51,144 51,086 1.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -26.92% 9.42% 12.16% 11.21% -3.09% -59.55% 0.00% -
ROE -12.12% 11.86% 17.42% 13.68% -3.57% -46.29% -4.93% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 68.28 200.22 205.35 147.21 123.82 75.40 116.46 -8.50%
EPS -18.06 19.10 25.08 16.96 -3.82 -44.90 -6.26 19.29%
DPS 0.00 10.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.61 1.44 1.24 1.07 0.97 1.27 2.69%
Adjusted Per Share Value based on latest NOSH - 51,163
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.31 21.44 20.64 14.70 12.34 7.53 11.61 -7.41%
EPS -1.93 2.05 2.52 1.69 -0.38 -4.48 -0.62 20.81%
DPS 0.00 1.07 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.1595 0.1724 0.1448 0.1239 0.1066 0.0968 0.1267 3.90%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.54 1.47 1.50 0.99 1.16 1.54 1.91 -
P/RPS 0.79 0.73 0.73 0.67 0.94 2.04 1.64 -11.45%
P/EPS -2.99 7.70 5.98 5.84 -30.37 -3.43 -30.51 -32.07%
EY -33.44 12.99 16.72 17.13 -3.29 -29.16 -3.28 47.20%
DY 0.00 6.80 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.91 1.04 0.80 1.08 1.59 1.50 -21.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 23/08/07 23/08/06 22/08/05 25/08/04 25/08/03 29/08/02 -
Price 0.76 1.21 1.30 1.00 1.10 1.63 2.00 -
P/RPS 1.11 0.60 0.63 0.68 0.89 2.16 1.72 -7.03%
P/EPS -4.21 6.34 5.18 5.90 -28.80 -3.63 -31.95 -28.64%
EY -23.76 15.79 19.29 16.96 -3.47 -27.55 -3.13 40.14%
DY 0.00 8.26 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.90 0.81 1.03 1.68 1.57 -17.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment